| Revenue | DKK -77K | +124% |
| EBITDA | DKK -77K | -124% |
| Net profit | DKK 742K | +51% |
| Total assets | DKK 17M | +5% |
| Equity | DKK 8,2M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -21 | -26 | -25 | -20 | -11 | -13 | -18 | -19 | -31 | -30 | -37 | -35 | -77 |
| Staff expenses | -80 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -0 | -0 | -0 |
| EBITDA | -97 | -21 | -26 | -25 | -20 | -11 | -13 | -18 | -19 | -31 | -91 | -37 | -35 | -77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -97 | -21 | -26 | -25 | -20 | -11 | -13 | -18 | -19 | -31 | -91 | -37 | -35 | -77 |
| Net financials | 154 | 460 | 233 | 27 | 332 | -29 | 498 | 1.037 | 1.360 | 2.413 | 2.827 | 4.992 | 517 | 792 |
| Profit before tax | 57 | 439 | 206 | 2 | 312 | -39 | 485 | 1.019 | 1.341 | 2.382 | 2.737 | 4.955 | 482 | 714 |
| Tax | -25 | -10 | -17 | -13 | -11 | -8 | -6 | -5 | -21 | -17 | -33 | -20 | -10 | -28 |
| Net profit | 82 | 448 | 223 | 15 | 323 | -31 | 491 | 1.024 | 1.362 | 2.399 | 2.770 | 4.975 | 492 | 742 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.331 | 3.761 | 3.918 | 3.914 | 4.156 | 3.986 | 3.706 | 5.103 | 10.239 | 11.548 | 13.321 | 15.834 | 16.174 | 17.001 |
| Equity | 3.182 | 2.741 | 2.867 | 2.786 | 3.009 | 2.778 | 3.193 | 3.721 | 4.822 | 6.382 | 6.038 | 8.899 | 9.269 | 8.211 |
| Long-term debt | 0 | 0 | 0 | 926 | 0 | 30 | 484 | 502 | 288 | 349 | 7.251 | 6.806 | 6.850 | 8.733 |
| Short-term debt | 149 | 1.021 | 1.051 | 202 | 1.147 | 1.179 | 30 | 719 | 5.129 | 4.817 | 32 | 129 | 55 | 57 |
| Total debt | 149 | 1.021 | 1.051 | 1.128 | 1.147 | 1.208 | 514 | 1.221 | 5.417 | 5.166 | 7.283 | 6.936 | 6.905 | 8.790 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
JD Management | Management | 1999 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Joran Dreyer Toft | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |